KlaraBo Sverige AB Class B

KlaraBo Sverige AB Class B

1.06
EUR
+0.03
(+2.51%)
0.10EPS
11.35P/E
164.12MMarket Cap
KlaraBo Sverige AB Class B
FRA:F5H
(Frankfurt Stock Exchange)

Recent

price

1.06

P/E

ratio

11.35

div

yld

2.10%

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
SEK
- -
0.85
1.53
3.98
3.62
4.27
4.6
4.6
4.87
Revenue per Share
-0.02
0.71
2.26
7.52
0.92
-2.82
1.4
2.66
1.07
Basic EPS, GAAP
-0.04
0.18
0.44
0.73
0.7
0.98
0.61
0.93
0.53
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
0.25
Dividend per Share
3.42
4.19
9.3
30.97
31.8
28.98
34.42
31.74
32.47
Book Value per Share
3.42
4.19
9.3
30.96
31.8
28.97
34.42
31.74
32.47
Tangible Book Value per Share
115
115
115
85
136
135
135
154
152
Basic Weighted Avg Shares
1
98
177
338
491
577
619
708
740
Sales/Revenue/Turnover
-1,120
39.61
41.03
43.01
47.27
49.51
50.15
49.77
47.16
Operating Margin (%)
- -
- -
- -
1
2
3
3
2
- -
Depreciation Expense
-2
82
260
638
125
-381
188
408
162
Net Income, GAAP
- -
18.65
21.8
22.33
31.86
- -
31.2
22.49
17.03
Effective Tax Rate (%)
-400
83.52
147.14
188.95
25.46
-66.09
30.36
57.67
21.89
Profit Margin (%)
183
-10
-119
-278
126
-144
-733
-318
62
Working Capital
16
1,093
1,772
3,125
4,801
4,763
3,762
4,053
4,612
LT Debt
394
789
1,463
4,207
4,320
3,936
4,484
4,840
4,880
Total Equity
- -
2.56
2.06
1.95
1.83
- -
2.35
2.79
2.9
Return on Invested Capital (%)
- -
1.79
7.41
11.91
2.4
- -
3.41
5.69
2.05
Return on Capital (%)
- -
18.61
33.47
24.17
2.93
-9.24
4.46
8.75
3.4
Return on Common Equity (%)

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1,286
141
449
LT Borrowings
4,053
5,380
4,612
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
153
150
150
Market Capitalization
2,125
1,929
1,818

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,121
134
998
Cash, Cash Equivalents & STI
80
104
59
Accounts Receivable, Net
3
29
42
Inventories
- -
- -
- -
Total Current Liabilities
1,439
141
936
Payables & Accruals
- -
- -
- -
ST Debt
1,286
141
449
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
40.64%
7.94%
Free Cash Flow
- -
29.75%
72.99%
Net Income, GAAP
- -
-74.41%
117.19%
Sales/Revenue/Turnover
- -
35.13%
14.31%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
157
158
159
158
619
2025
175
181
- -
182
708
2026
189
189
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.03
0.21
-0.17
1.33
1.4
2025
1.49
0.04
- -
0.28
2.66
2026
0.82
-0.08
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
0.25
- -
- -
- -
Business
KlaraBo Sverige AB (publ) is a Sweden-based real estate company that acquires, builds, owns, and actively manages attractive residential properties in growth regions throughout the country. Founded in 2017 and headquartered in Malmö, the company focuses on long-term ownership of rental apartments, which comprise the majority of its portfolio; it develops space-efficient, environmentally certified homes using sustainable materials like wood in a standardized industrial process, designs buildings in collaboration with municipalities to meet local needs, and enhances existing properties through value-adding renovations and adaptations for improved cash flow and tenant satisfaction. KlaraBo's property portfolio includes approximately 556,000 square meters of lettable area across 7,431 apartments and some commercial premises, generating contracted annual rent of about SEK 736 million, with an additional 809 apartments under development; operations span from Trelleborg in the south to Umeå in the north, divided into four regions, targeting mid-sized growth municipalities outside central major cities and serving primarily residential tenants alongside public sector clients contributing 8% of rental income. Recent developments include the November 2024 agreement to acquire a significant property portfolio in Helsingborg's Fredriksdal area from Rikshem Group for SEK 850 million, encompassing seven residential properties with substantial renovation potential to boost net operating income; a concurrent rights issue of up to 26 million B shares at SEK 15 each, targeting SEK 391 million in proceeds to partly finance the deal alongside new senior bank debt at a margin below the company's 1.47% average; a SEK 500 million credit agreement secured at the lowest margin in company history; and refinancing of over SEK 1 billion in loans with an existing banking partner on a four-year term, all aimed at supporting organic growth, portfolio expansion, and enhanced per-share income from property management expected upon the Helsingborg acquisition's completion in January 2025.